GoHome.com.hk
Mortgage Calculator
Mortgage Calculator
Mortgage Plan Comparison
Mortgage Plan Comparison
Refinancing
Refinancing
Mortgage Calculator / Property Investment Cost Calculator
Property Value
HKD
Loan Ratio (Details)
%
Loan Amount
HKD
Total Interest (Details)
%
Loan Period
Year

Calculation Result

Down Payment
 
Monthly Repayment
 
Total Interest
 
Total Repayment
 
Estimated Initial Budget
Additional Stamp Duty
(Details)
(Details)
Applicable for any person or entity,
except a HKPR
(Details)
Application to the Mon-first tie buyer
(includes Residence, commercial,
industrial, shops and car park)
1,500,000
Down Payment (HK$)
150,000
Stamp Duty (HK$) (Details)
Agency Commission (HK$)
Legal Fees (HK$)
Mortgage Insurance (HK$) (Details)
Land / Company Search :
-
Special Stamp Duty (HK$)
-
Buyer Stamp Duty (HK$)
-
Double Stamp Duty (HK$)

Total $1,700,000



Repayment Schedule
YearInstalmentRepayment (HK$)Interest (HK$)Principal (HK$)Outstanding Amount (HK$)
1117,7065,83311,8733,488,127
1217,7065,81411,8923,476,235
1317,7065,79411,9123,464,323
1417,7065,77411,9323,452,391
1517,7065,75411,9523,440,439
1617,7065,73411,9723,428,467
1717,7065,71411,9923,416,475
1817,7065,69412,0123,404,463
1917,7065,67412,0323,392,432
11017,7065,65412,0523,380,380
11117,7065,63412,0723,368,308
11217,7065,61412,0923,356,216
Sub-Total 212,47168,687143,784 
21317,7065,59412,1123,344,104
21417,7065,57412,1323,331,971
21517,7065,55312,1533,319,818
21617,7065,53312,1733,307,646
21717,7065,51312,1933,295,452
21817,7065,49212,2133,283,239
21917,7065,47212,2343,271,005
22017,7065,45212,2543,258,751
22117,7065,43112,2753,246,476
22217,7065,41112,2953,234,181
22317,7065,39012,3163,221,865
22417,7065,37012,3363,209,529
Sub-Total 212,47165,785146,686